CAPACITE INFRAPROJECTS
|
CAPACITE INFRAPROJECTS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹1,932 Cr | ₹1,799 Cr | ₹1,340 Cr | ₹880 Cr | ₹1,529 Cr |
| Revenue from property development | - | - | - | - | - |
| Sale of Development Rights | - | - | - | - | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹1,932 Cr | ₹1,799 Cr | ₹1,340 Cr | ₹880 Cr | ₹1,529 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹1,932 Cr | ₹1,799 Cr | ₹1,340 Cr | ₹880 Cr | ₹1,529 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-3.35 Cr | - | - | - | - |
| Cost of Construction and Development | ₹741 Cr | ₹707 Cr | ₹592 Cr | ₹396 Cr | ₹684 Cr |
| Opening Raw Materials | ₹99 Cr | ₹112 Cr | ₹100 Cr | ₹91 Cr | ₹91 Cr |
| Cost of Land & Construction Materials | ₹700 Cr | ₹655 Cr | ₹566 Cr | ₹366 Cr | ₹671 Cr |
| Closing Stock | ₹108 Cr | ₹99 Cr | ₹112 Cr | ₹100 Cr | ₹104 Cr |
| Cost of Constructed property Sold | - | - | - | - | - |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | ₹50 Cr | ₹39 Cr | ₹37 Cr | ₹39 Cr | ₹26 Cr |
| Power & Fuel Cost | ₹13 Cr | ₹16 Cr | ₹11 Cr | ₹7.70 Cr | ₹12 Cr |
| Electricity & Power | ₹13 Cr | ₹16 Cr | ₹11 Cr | ₹7.70 Cr | ₹12 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹124 Cr | ₹128 Cr | ₹109 Cr | ₹79 Cr | ₹137 Cr |
| Salaries, Wages & Bonus | ₹117 Cr | ₹120 Cr | ₹103 Cr | ₹74 Cr | ₹129 Cr |
| Contributions to EPF & Pension Funds | ₹2.09 Cr | ₹1.80 Cr | ₹2.61 Cr | ₹2.39 Cr | ₹3.75 Cr |
| Workmen and Staff Welfare Expenses | ₹3.48 Cr | ₹4.52 Cr | ₹3.72 Cr | ₹2.36 Cr | ₹3.95 Cr |
| Other Employees Cost | ₹2.06 Cr | ₹1.36 Cr | - | - | - |
| Operating Expenses | ₹546 Cr | ₹494 Cr | ₹330 Cr | ₹201 Cr | ₹371 Cr |
| Sub-contracted / Out sourced services | ₹511 Cr | ₹458 Cr | ₹302 Cr | ₹179 Cr | ₹309 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹2.70 Cr | ₹2.86 Cr | ₹2.16 Cr | ₹1.82 Cr | ₹2.09 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | ₹32 Cr | ₹32 Cr | ₹26 Cr | ₹20 Cr | ₹60 Cr |
| General and Administration Expenses | ₹58 Cr | ₹44 Cr | ₹42 Cr | ₹32 Cr | ₹49 Cr |
| Rent , Rates & Taxes | ₹16 Cr | ₹11 Cr | ₹8.88 Cr | ₹8.53 Cr | ₹11 Cr |
| Insurance | ₹2.40 Cr | ₹2.16 Cr | ₹2.33 Cr | ₹1.94 Cr | ₹2.27 Cr |
| Printing and stationery | ₹0.82 Cr | ₹1.27 Cr | ₹1.05 Cr | ₹0.87 Cr | ₹1.44 Cr |
| Professional and legal fees | ₹21 Cr | ₹13 Cr | ₹13 Cr | ₹6.67 Cr | ₹13 Cr |
| Other Administration | ₹17 Cr | ₹16 Cr | ₹17 Cr | ₹14 Cr | ₹21 Cr |
| Selling and Distribution Expenses | ₹1.44 Cr | ₹1.19 Cr | ₹0.86 Cr | ₹0.62 Cr | ₹1.60 Cr |
| Advertisement & Sales Promotion | ₹1.17 Cr | ₹0.85 Cr | ₹0.63 Cr | ₹0.43 Cr | ₹1.35 Cr |
| Sales Commissions & Incentives | ₹0.27 Cr | ₹0.34 Cr | ₹0.23 Cr | ₹0.19 Cr | ₹0.25 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹119 Cr | ₹58 Cr | ₹36 Cr | ₹27 Cr | ₹18 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹94 Cr | ₹45 Cr | ₹32 Cr | ₹21 Cr | ₹15 Cr |
| Losson disposal of fixed assets(net) | ₹2.70 Cr | ₹5.78 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹23 Cr | ₹7.10 Cr | ₹4.35 Cr | ₹5.82 Cr | ₹2.32 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,600 Cr | ₹1,447 Cr | ₹1,121 Cr | ₹743 Cr | ₹1,272 Cr |
| Operating Profit (Excl OI) | ₹331 Cr | ₹351 Cr | ₹219 Cr | ₹136 Cr | ₹257 Cr |
| Other Income | ₹32 Cr | ₹9.52 Cr | ₹13 Cr | ₹29 Cr | ₹25 Cr |
| Interest Received | ₹12 Cr | ₹7.18 Cr | ₹10 Cr | ₹17 Cr | ₹23 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹9.02 Cr | ₹0.63 Cr | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹11 Cr | ₹1.71 Cr | ₹2.82 Cr | ₹12 Cr | ₹2.81 Cr |
| Operating Profit | ₹363 Cr | ₹361 Cr | ₹232 Cr | ₹165 Cr | ₹282 Cr |
| Interest | ₹96 Cr | ₹89 Cr | ₹67 Cr | ₹70 Cr | ₹65 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹54 Cr | ₹48 Cr | ₹27 Cr | ₹37 Cr | ₹27 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹27 Cr | ₹20 Cr | ₹24 Cr | ₹18 Cr | ₹24 Cr |
| Other Interest | ₹15 Cr | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹13 Cr |
| PBDT | ₹268 Cr | ₹271 Cr | ₹165 Cr | ₹95 Cr | ₹218 Cr |
| Depreciation | ₹101 Cr | ₹136 Cr | ₹99 Cr | ₹90 Cr | ₹114 Cr |
| Profit Before Taxation & Exceptional Items | ₹166 Cr | ₹135 Cr | ₹66 Cr | ₹4.82 Cr | ₹103 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹167 Cr | ₹136 Cr | ₹65 Cr | ₹4.58 Cr | ₹103 Cr |
| Provision for Tax | ₹47 Cr | ₹41 Cr | ₹17 Cr | ₹3.05 Cr | ₹12 Cr |
| Current Income Tax | ₹40 Cr | ₹32 Cr | ₹16 Cr | ₹6.36 Cr | ₹29 Cr |
| Deferred Tax | ₹7.18 Cr | ₹8.45 Cr | ₹1.57 Cr | ₹-4.46 Cr | ₹-16 Cr |
| Other taxes | ₹-0.22 Cr | - | - | ₹1.14 Cr | - |
| Profit After Tax | ₹120 Cr | ₹95 Cr | ₹48 Cr | ₹1.53 Cr | ₹91 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.06 Cr | ₹-0.01 Cr | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹120 Cr | ₹95 Cr | ₹48 Cr | ₹1.53 Cr | ₹91 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹536 Cr | ₹440 Cr | ₹391 Cr | ₹401 Cr | ₹318 Cr |
| Appropriations | ₹656 Cr | ₹535 Cr | ₹439 Cr | ₹402 Cr | ₹409 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹656 Cr | ₹535 Cr | ₹439 Cr | ₹402 Cr | ₹409 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹14.22 | ₹14.04 | ₹7.03 | ₹0.23 | ₹13.41 |
| Adjusted EPS | ₹14.22 | ₹14.04 | ₹7.03 | ₹0.23 | ₹13.41 |
Compare Income Statement of peers of CAPACITE INFRAPROJECTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CAPACITE INFRAPROJECTS | ₹2,310.8 Cr | -1.4% | -11.8% | -24.1% | Stock Analytics | |
| DLF | ₹191,614.0 Cr | 0.6% | 0.1% | -11.9% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹117,354.0 Cr | -1.6% | -3% | 1.9% | Stock Analytics | |
| GODREJ PROPERTIES | ₹68,599.7 Cr | 3.3% | 8.3% | -26.8% | Stock Analytics | |
| OBEROI REALTY | ₹60,850.6 Cr | -0.8% | -0.1% | -12% | Stock Analytics | |
| THE PHOENIX MILLS | ₹60,434.9 Cr | -0.3% | 3.2% | 2.9% | Stock Analytics | |
CAPACITE INFRAPROJECTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CAPACITE INFRAPROJECTS | -1.4% |
-11.8% |
-24.1% |
| SENSEX | 2.4% |
2.3% |
4.4% |
You may also like the below Video Courses